[PRG] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 6.32%
YoY- -25.43%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 95,384 94,529 84,202 75,836 70,510 62,750 0 -
PBT 8,806 9,549 8,296 7,950 11,560 13,085 0 -
Tax -1,457 -1,149 -1,196 -1,077 -2,902 -2,614 0 -
NP 7,349 8,400 7,100 6,873 8,657 10,470 0 -
-
NP to SH 7,946 9,213 7,954 6,456 8,657 10,470 0 -
-
Tax Rate 16.55% 12.03% 14.42% 13.55% 25.10% 19.98% - -
Total Cost 88,034 86,129 77,102 68,962 61,853 52,280 0 -
-
Net Worth 73,077 68,332 63,514 59,399 55,834 203,464 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 73,077 68,332 63,514 59,399 55,834 203,464 0 -
NOSH 90,577 90,326 89,849 89,999 90,055 178,477 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.70% 8.89% 8.43% 9.06% 12.28% 16.69% 0.00% -
ROE 10.87% 13.48% 12.52% 10.87% 15.51% 5.15% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 105.31 104.65 93.72 84.26 78.30 35.16 0.00 -
EPS 8.77 10.20 8.85 7.17 9.61 5.87 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8068 0.7565 0.7069 0.66 0.62 1.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 89,850
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 19.58 19.40 17.28 15.57 14.47 12.88 0.00 -
EPS 1.63 1.89 1.63 1.33 1.78 2.15 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1403 0.1304 0.1219 0.1146 0.4176 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - - -
Price 0.50 0.74 0.44 0.65 1.19 0.00 0.00 -
P/RPS 0.47 0.71 0.47 0.77 1.52 0.00 0.00 -
P/EPS 5.70 7.25 4.97 9.06 12.38 0.00 0.00 -
EY 17.55 13.78 20.12 11.04 8.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.98 0.62 0.98 1.92 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/08 22/11/07 23/11/06 24/11/05 25/11/04 01/12/03 - -
Price 0.43 0.64 0.51 0.49 1.25 1.57 0.00 -
P/RPS 0.41 0.61 0.54 0.58 1.60 4.47 0.00 -
P/EPS 4.90 6.27 5.76 6.83 13.00 26.76 0.00 -
EY 20.40 15.94 17.36 14.64 7.69 3.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.85 0.72 0.74 2.02 1.38 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment